I

Interactive Strength Inc
NASDAQ:TRNR

Watchlist Manager
Interactive Strength Inc
NASDAQ:TRNR
Watchlist
Price: 1.005 USD -6.07% Market Closed
Market Cap: 2.4m USD

Relative Value

The Relative Value of one TRNR stock under the Base Case scenario is 9.048 USD. Compared to the current market price of 1.005 USD, Interactive Strength Inc is Undervalued by 89%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TRNR Relative Value
Base Case
9.048 USD
Undervaluation 89%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
68
Median 3Y
110.3
Median 5Y
110.3
Industry
1.2
Forward
0.1
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-8.7
Industry
19.7
Forward
-0.1
vs History
vs Industry
Median 3Y
-32.6
Median 5Y
-32.6
Industry
11.4
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.1
Industry
19.2
vs History
64
vs Industry
80
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7
vs History
88
vs Industry
26
Median 3Y
111.7
Median 5Y
111.7
Industry
1.4
Forward
1.8
vs History
vs Industry
Median 3Y
-443.6
Median 5Y
-443.6
Industry
4.4
vs History
vs Industry
Median 3Y
-12
Median 5Y
-12
Industry
11.7
Forward
-2.6
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-9.8
Industry
16.4
Forward
-1.6
vs History
vs Industry
Median 3Y
-33
Median 5Y
-33
Industry
12.2
vs History
vs Industry
Median 3Y
-33
Median 5Y
-33
Industry
15.2
vs History
91
vs Industry
81
Median 3Y
17.2
Median 5Y
17.2
Industry
1.4

Multiples Across Competitors

TRNR Competitors Multiples
Interactive Strength Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Interactive Strength Inc
NASDAQ:TRNR
2.4m USD 0.2 -0.1 -1.8 -1.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.4 10.8 13.7
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.8 14.5 16.9
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13.1 19.6
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10 31.5 19.9 23.3
US
Mattel Inc
NASDAQ:MAT
6.7B USD 1.3 15.4 10 12.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41B CNY 2.2 22.7 22.9 22.9
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -24 12.8 25.7
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 297.8 9.6 17.4
US
Acushnet Holdings Corp
NYSE:GOLF
5.1B USD 2 23 16.1 19
US
Polaris Inc
NYSE:PII
4B USD 0.6 -26.7 14.3 98.3
P/E Multiple
Earnings Growth PEG
US
I
Interactive Strength Inc
NASDAQ:TRNR
Average P/E: 62.9
Negative Multiple: -0.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.4
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.8
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
31.5
4%
7.9
US
Mattel Inc
NASDAQ:MAT
15.4
3%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.7
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24
39%
N/A
CA
BRP Inc
TSX:DOO
297.8
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23
6%
3.8
US
Polaris Inc
NYSE:PII
Negative Multiple: -26.7
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
Interactive Strength Inc
NASDAQ:TRNR
Average EV/EBITDA: 14.4
Negative Multiple: -1.8
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.5
14%
1
JP
Shimano Inc
TSE:7309
13.1
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
19.9
4%
5
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.9
38%
0.6
US
Brunswick Corp
NYSE:BC
12.8
4%
3.2
CA
BRP Inc
TSX:DOO
9.6
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
16.1
8%
2
US
Polaris Inc
NYSE:PII
14.3
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
Interactive Strength Inc
NASDAQ:TRNR
Average EV/EBIT: 27
Negative Multiple: -1.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.9
16%
1.1
JP
Shimano Inc
TSE:7309
19.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.3
4%
5.8
US
Mattel Inc
NASDAQ:MAT
12.8
3%
4.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.9
33%
0.7
US
Brunswick Corp
NYSE:BC
25.7
7%
3.7
CA
BRP Inc
TSX:DOO
17.4
12%
1.4
US
Acushnet Holdings Corp
NYSE:GOLF
19
5%
3.8
US
Polaris Inc
NYSE:PII
98.3
25%
3.9